Valuing Sears Holdings
Posted by adesigar on February 5th, 2008First lets get a few things out of the way.
1. Sears Holdings is a Holding Company and not a Retailer. The current holdings just happen to be 3 retailers.
2. Same store sales. There is no point in increasing sales if it leads to decreasing profits. Would you rather sell 10 items of clothing with $10 profit per item or would you sell 15 items of clothing with $6 profit per item? The fewer sales give a $100 profit v/s $90 profit from the higher sales. An increase in sales does not mean increase in profits and what counts is PROFITS.
Now that we have that out of the way lets value Sears Holdings
Sears Valuation
Sears Canada - Sears owns 70% of Sears Canada which is worth $2 Billion
Brands - DieHard, Kenmore,Craftsman could be sold in a Bond valued at $1.8 billion.
Lands End - Sears paid $1.9 Billion for Lands End in 2002
Home services
Real Estate - Sears is a 115 year old company. Some of its real estate was purchased before Walmart even existed. The real estate is carried on their books at the price they paid for it 10, 20 and possibly in some cases 50 or more years ago. It currently owns about 110 Million square feet of real estate. A lot of this real estate is in prime locations around the US.
- Sears Mall stores 518 with Avg Sqft of 134,000
- Sears Essentials/Grand 20 with Avg Sqft of 113,000
- Kmart Discount 139 with Avg Sqft of 93,000
- Kmart Supercentres 34 with Avg Sqft of 165,000
- Sears HQ - 2 Million Sqft + 200 Acres of land
- Warehouse and Distribution Centres - 15 Million Sqft
Total = 107.2 Million Sqft * 160 (S&P/GRA Commercial Real Estate Indices) = 17.1 Billion
This gives Sears Holdings a minimum Valuation of 22.8 Billion the company is selling for 14 Billion.
Liquidation Value of SHLD in my opinion is $164+/share.
Additional value that could not be calculated due to lack of sufficient data
- Sears Speciality - Unknown size of stores so counted as zero
- Sears also has extremely favorable leases on a lot of its other stores. They control about 150Million sqft of leased properties usually at below market rates. It could sell its leases or sublease these stores. But detailed data on the lease agreements is unavailable so this has also been counted as zero.
- Valuation for HomeServices and the actual Sears business is also counted as zero
Who else is investing in Sears?
Eddie Lampert - ESL investments
Bruce Berkowitz - Fairholme
Bill Ackman - Pershing Square
Bill Miller - Legg Mason Value
Full Disclosure : I own shares of Sears Holdings and am planning to buy more.










Recent Comments